For saleTownhouse
$274,900
10795 Unity Ln N
Brooklyn Park MN 55443
3 beds, 1.5 baths, 1,656 sqft
10795 Unity Ln N is a 3 beds, 1.5 baths, 1,656 sqft townhouse home for sale at $274,900 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,375/mo and returns $158/mo a month at a 7.2% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,375/mo
- Monthly cash flow
- $158/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.4%
- Max offer
- $248,500
Offer ≤ $248,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.